INNOSIMULATION CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,310 KRW | +0.98% |
|
-3.22% | -44.45% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 131,060 | 72,803 | - |
| Enterprise Value (EV) 1 | 131,060 | 72,803 | 72,803 |
| P/E ratio | -493 x | 19.9 x | 6.69 x |
| Yield | - | - | - |
| Capitalization / Revenue | 6.73 x | 1.98 x | 1.25 x |
| EV / Revenue | 6.73 x | 1.98 x | 1.25 x |
| EV / EBITDA | 129 x | 11.4 x | 5.09 x |
| EV / FCF | -20.7 x | 13.2 x | 7.58 x |
| FCF Yield | -4.83% | 7.55% | 13.2% |
| Price to Book | 4.61 x | 4.19 x | 2.58 x |
| Nbr of stocks (in thousands) | 7,820 | 7,820 | - |
| Reference price 2 | 16,760 | 9,310 | 9,310 |
| Announcement Date | 24-03-13 | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 19.48 | 36.8 | 58.2 |
| EBITDA 1 | - | 1.019 | 6.4 | 14.3 |
| EBIT 1 | - | -0.1556 | 5.4 | 13.3 |
| Operating Margin | - | -0.8% | 14.67% | 22.85% |
| Earnings before Tax (EBT) 1 | - | -1.119 | 4.8 | 13.1 |
| Net income 1 | -4.674 | -0.2782 | 3.7 | 10.9 |
| Net margin | - | -1.43% | 10.05% | 18.73% |
| EPS 2 | -741.0 | -34.00 | 468.0 | 1,391 |
| Free Cash Flow 3 | - | -6,332 | 5,500 | 9,600 |
| FCF margin | - | -32,498.67% | 14,945.65% | 16,494.85% |
| FCF Conversion (EBITDA) | - | - | 85,937.5% | 67,132.87% |
| FCF Conversion (Net income) | - | - | 148,648.65% | 88,073.39% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-03-31 | 24-03-13 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | -6,332 | 5,500 | 9,600 |
| ROE (net income / shareholders' equity) | - | -1.28% | 23.5% | 47.7% |
| ROA (Net income/ Total Assets) | - | -0.53% | 8.4% | 21.2% |
| Assets 2 | - | 52.45 | 44.05 | 51.42 |
| Book Value Per Share 3 | - | 3,639 | 2,222 | 3,613 |
| Cash Flow per Share | - | - | - | - |
| Capex 2 | - | 0.08 | 0.3 | 1.2 |
| Capex / Sales | - | 0.41% | 0.82% | 2.06% |
| Announcement Date | 23-03-31 | 24-03-13 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -44.45% | 52.99M | |
| +14.43% | 3,197B | |
| +14.18% | 89.6B | |
| +8.75% | 80.08B | |
| -13.37% | 55.52B | |
| +22.60% | 46.79B | |
| +32.14% | 46.34B | |
| -30.71% | 43.95B | |
| +71.93% | 41.34B | |
| -2.58% | 26.5B |
- Stock Market
- Equities
- A274400 Stock
- Financials Innosimulation Co., Ltd
